Answered step by step
Verified Expert Solution
Question
1 Approved Answer
2019 2020 1,524,800 46,942 80,000 407,948 67,008 15,858 16,000 2,400 2,160,956 1,348, 260 40,076 50,000 368,272 62,062 16,200 14,000 1,200 1,900,070 Assets Current Assets Cash
2019 2020 1,524,800 46,942 80,000 407,948 67,008 15,858 16,000 2,400 2,160,956 1,348, 260 40,076 50,000 368,272 62,062 16,200 14,000 1,200 1,900,070 Assets Current Assets Cash Credit card receivables Marketable securities Accounts Receivables Food inventory Beverage inventory Supplies inventory Prepaid Insurance Total current assets Fixed assets Land Building Less: Accumulated depreciation building Equipment Less: Accumulated depreciation equipmer Furniture and fixtures Less: Accumulated depreciation equipmer Total fixed assets Total Assets Liabilities and Shareholders' Equity Current Liabilities Accounts payable Accrued expenses Unearned revenues Current portion of mortgage payable Total current liabilities Long term liabilities Mortgage payable Less: current portion of mortgage payable Total Liabilities Shareholders' equity Common shares Retained earnings Total Shareholders equity Total Liabilities and Shareholders' equity 6,000,000 6,000,000 2,300,000 4,000,000 2,800,000 2,000,000 1,850,000 11,050,000 13,210,956 6,000,000 6,000,000 2,400,000 4,000,000 3,300,000 2,000,000 1,900,000 10,400,000 12,300,070 182,000 120,000 44,000 GOO,000 946,000 168,000 100,000 38.000 640,000 946,000 8,500,000 GOO, OOO 8,846,000 7.900,000 640,000 8,206,000 3,400,000 964,950 4,364,956 13,210,956 3,200,000 294,070 4,094,070 12,300,070 Please use the provided staternents for Hotel to perform the following ratios (in a proper format) for the year 2020 (Please show your work and round your results to one decimal place) a. Debt to equity ratio (comment on the result from the owners' perspective) (4 marks) b. Number of times interest earned (comment on the result from the creditor's perspective) (4 marks) Gross return on assets (comment on the result from the management's perspective) (4 marks) d. Net return on assets (2 marks) Return on Owners' equity (comment on the result from the Owners' perspective) (4 marks) (Ctrl C. e. 2019 2020 15.396,461 5,444,411 1.874,200 1761 815 24,476,887 13,266,625 4,279,750 1,597,640 1.252 253 20,896,268 Note: 70% of revenue is in Form of Credit Cards 209h of revenue is in the form of Accounts Receivables 10% of revenue is in the form of Cash 1,742,211 412,324 2,154,535 22,322,352 1,455,115 299,410 1.854,525 19,041,743 Revenues Rooms Food Beverage Other Total Revenue Cost of sales Food Beverage Total Cost of Sales Gross Profit Undistributed Operating Expenses Marketing and sales Adminstrative and General Property Operations and Maintenance Engergy costs Total Undistributed Operating expenses Operating expenses Payroll Employee benefits Supplies expense Credit card fees Other operating expenses Total operating expenses Gross operating profit Eixed Charees Property taxes insurance Deprecation expense Interest expense Total Fixed Charges Income before ti Income tax Net profit 976,500 2,461,878 803,815 120.000 4,362,193 908, 292 2.422,766 780,250 110,000 4,227,308 8,811.679 704,934 307,929 538,491 4, 618 938 14.981.972 2,978, 1 7.940,582 GBK 247 269,332 322,407 2.979.987 13,343,555 1,470,880 180,000 80,000 200.000 182.000 GA2.000 2,3361 SIG GOI 1,819,587 180,000 80,000 200,000 170,300 0.800 140,080 184,818 659,262
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started